Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansø Forsikringsmæglere Skals ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   10.2% 9.1% 5.2% 4.9% 3.7% 5.8% 17.9% 17.6%   Credit score (0-100)   25 28 43 43 51 39 8 9   Credit rating   BB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10.2 401 522 438 499 444 0.0 0.0   EBITDA   -12.9 182 318 178 267 135 0.0 0.0   EBIT   -24.5 182 314 125 136 131 0.0 0.0   Pre-tax profit (PTP)   -21.0 191.5 331.6 151.7 163.7 145.1 0.0 0.0   Net earnings   -11.7 150.1 258.4 119.0 129.7 112.8 0.0 0.0   Pre-tax profit without non-rec. items   -21.0 191 332 152 164 145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   68.3 0.0 12.6 385 254 0.0 0.0 0.0   Shareholders equity total   66.0 162 256 262 277 272 172 172   Interest-bearing liabilities   0.0 0.0 0.0 0.0 152 2.9 0.0 0.0   Balance sheet total (assets)   212 237 471 599 553 387 172 172   Net Debt   -33.1 -137 -125 -3.4 59.3 -28.4 -172 -172     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   10.2 401 522 438 499 444 0.0 0.0   Gross profit growth   0.0% 3,840.3% 30.2% -16.1% 14.0% -11.1% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   212 237 471 599 553 387 172 172   Balance sheet change%   112.3% 11.4% 99.0% 27.3% -7.8% -29.9% -55.5% 0.0%   Added value   -12.9 182.1 318.3 177.7 189.2 135.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   57 -68 8 320 -262 -258 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -241.2% 45.4% 60.2% 28.5% 27.3% 29.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -12.1% 86.0% 94.5% 29.8% 29.6% 31.0% 0.0% 0.0%   ROI %   -26.4% 169.3% 159.9% 59.9% 48.1% 41.1% 0.0% 0.0%   ROE %   -16.3% 131.6% 123.6% 46.0% 48.1% 41.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.1% 68.5% 54.4% 43.7% 50.2% 70.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   257.4% -75.0% -39.1% -1.9% 22.2% -21.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 54.7% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 46,654.5% 73,790.5% 8.8% 0.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 1.8 1.2 0.0 0.4 1.6 0.0 0.0   Current Ratio   0.3 1.8 1.2 0.0 0.4 1.6 0.0 0.0   Cash and cash equivalent   33.1 136.5 124.6 3.4 92.3 31.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -102.3 62.1 43.2 -309.0 -173.8 72.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 189 135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 267 135 0 0   EBIT / employee   0 0 0 0 136 131 0 0   Net earnings / employee   0 0 0 0 130 113 0 0